
|
Investor Contacts:
|
||
|
Lisa Laukkanen
|
Edward Chen
|
|
|
The Blueshirt Group
|
Investor Relations at Actions Semiconductor
|
|
|
lisa@blueshirtgroup.com
|
edward@actions-semi.com
|
|
|
415-217-4967
|
+86-756-3392353*1110
|
|
ACTIONS SEMICONDUCTOR CO., LTD.
|
|
CONSOLIDATED BALANCE SHEET
|
|
(in thousands of U.S. dollars)
|
|
At September 30,
|
At June 30,
|
At December 31,
|
||||||||||
|
2011
|
2011
|
2010
|
||||||||||
|
(unaudited)
|
(unaudited)
|
(audited)
|
||||||||||
|
ASSETS
|
||||||||||||
|
Current assets:
|
||||||||||||
|
Cash and cash equivalents
|
70,653 | 30,719 | 42,872 | |||||||||
|
Time deposits
|
- | - | 34 | |||||||||
|
Restricted cash
|
- | 36 | - | |||||||||
|
Marketable securities ($nil, $14,680 and $14,296 carried at fair value as of September 30, June 30, 2011 and December 31, 2010 respectively)
|
136,321 | 171,026 | 164,336 | |||||||||
|
Trading securities
|
526 | 557 | 535 | |||||||||
|
Accounts receivable, net
|
2,541 | 1,776 | 1,844 | |||||||||
|
Amount due from a related party
|
321 | 312 | 559 | |||||||||
|
Amount due from equity method investees
|
81 | 93 | 104 | |||||||||
|
Inventories
|
8,353 | 8,063 | 4,832 | |||||||||
|
Prepaid expenses and other current assets
|
2,874 | 3,565 | 3,242 | |||||||||
|
Deferred tax assets
|
318 | 261 | 399 | |||||||||
|
Total current assets
|
221,988 | 216,408 | 218,757 | |||||||||
|
Investment in equity method investees
|
14,578 | 14,448 | 6,401 | |||||||||
|
Other investments
|
17,331 | 17,316 | 2,764 | |||||||||
|
Marketable securities
|
15,264 | 14,989 | 24,831 | |||||||||
|
Rental deposits
|
49 | 48 | 40 | |||||||||
|
Property, plant and equipment, net
|
31,244 | 30,927 | 24,604 | |||||||||
|
Land use right
|
1,598 | 1,578 | 1,554 | |||||||||
|
Acquired intangible assets, net
|
4,959 | 5,574 | 4,318 | |||||||||
|
Deposit paid for acquisition of intangible assets
|
1,100 | 1,100 | 2,408 | |||||||||
|
Deferred tax assets
|
43 | 59 | 88 | |||||||||
|
Goodwill
|
- | 468 | 468 | |||||||||
|
TOTAL ASSETS
|
308,154 | 302,915 | 286,233 | |||||||||
|
LIABILITIES AND EQUITY
|
||||||||||||
|
Current liabilities:
|
||||||||||||
|
Accounts payable
|
7,491 | 6,869 | 2,850 | |||||||||
|
Accrued expenses and other current liabilities
|
5,270 | 6,232 | 7,247 | |||||||||
|
Short-term bank loan
|
12,000 | 12,000 | - | |||||||||
|
Other liabilities
|
1,712 | 2,145 | 2,502 | |||||||||
|
Income tax payable
|
451 | 97 | 140 | |||||||||
|
Deferred tax liabilities
|
239 | 388 | 446 | |||||||||
|
Total current liabilities
|
27,163 | 27,731 | 13,185 | |||||||||
|
Other liabilities
|
- | - | 83 | |||||||||
|
Deferred tax liabilities
|
2,786 | 2,544 | 2,286 | |||||||||
|
Total liabilities
|
29,949 | 30,275 | 15,554 | |||||||||
|
Equity:
|
||||||||||||
|
Ordinary shares
|
1 | 1 | 1 | |||||||||
|
Additional paid-in capital
|
20,945 | 21,220 | 24,252 | |||||||||
|
Accumulated other comprehensive income
|
32,081 | 28,899 | 24,420 | |||||||||
|
Retained earnings
|
225,198 | 222,549 | 222,032 | |||||||||
|
Total Actions Semiconductor Co., Ltd. shareholders' equity
|
278,225 | 272,669 | 270,705 | |||||||||
|
Noncontrolling interest
|
(20 | ) | (29 | ) | (26 | ) | ||||||
|
Total equity
|
278,205 | 272,640 | 270,679 | |||||||||
|
TOTAL LIABILITIES AND EQUITY
|
308,154 | 302,915 | 286,233 | |||||||||
|
ACTIONS SEMICONDUCTOR CO., LTD.
|
|
CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
|
|
(in thousands of U.S. dollars, except per share amounts)
|
|
Three months ended
|
Three months ended
|
Nine months ended
|
Nine months ended
|
|||||||||||||
|
September 30,
|
September 30,
|
September 30,
|
September 30,
|
|||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Total revenues
|
15,349 | 9,298 | 35,192 | 26,850 | ||||||||||||
|
Total cost of revenues
|
(9,117 | ) | (5,574 | ) | (21,323 | ) | (16,180 | ) | ||||||||
|
Gross profit
|
6,232 | 3,724 | 13,869 | 10,670 | ||||||||||||
|
Other operating income
|
674 | 470 | 1,296 | 944 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development
|
(5,455 | ) | (3,906 | ) | (16,102 | ) | (12,900 | ) | ||||||||
|
General and administrative
|
(2,397 | ) | (1,829 | ) | (6,318 | ) | (5,921 | ) | ||||||||
|
Selling and marketing
|
(296 | ) | (236 | ) | (888 | ) | (788 | ) | ||||||||
|
Impairment on goodwill and intangible assets
|
(888 | ) | - | (888 | ) | - | ||||||||||
|
Total operating expenses
|
(9,036 | ) | (5,971 | ) | (24,196 | ) | (19,609 | ) | ||||||||
|
Loss from operations
|
(2,130 | ) | (1,777 | ) | (9,031 | ) | (7,995 | ) | ||||||||
|
Other income
|
1,564 | 1,072 | 3,991 | 1,555 | ||||||||||||
|
Dividend income from an other investment
|
- | - | 432 | - | ||||||||||||
|
Investment income from an other investment
|
268 | - | 268 | - | ||||||||||||
|
Fair value change in financial instruments
|
1 | - | 3 | 133 | ||||||||||||
|
Interest income
|
3,317 | 2,427 | 9,174 | 7,105 | ||||||||||||
|
Interest expense
|
(41 | ) | - | (92 | ) | - | ||||||||||
|
Income before income taxes, equity in net income (loss) of equity method investees and noncontrolling interest
|
2,979 | 1,722 | 4,745 | 798 | ||||||||||||
|
Income tax expense
|
(403 | ) | (370 | ) | (797 | ) | (336 | ) | ||||||||
|
Equity in net income (loss) of equity method investees
|
82 | 1 | (776 | ) | (424 | ) | ||||||||||
|
Fair value change in an equity method investee
|
- | 494 | - | 494 | ||||||||||||
|
Net income
|
2,658 | 1,847 | 3,172 | 532 | ||||||||||||
|
Less: Net (profit) loss attributable to noncontrolling interest
|
(9 | ) | 4 | (5 | ) | 4 | ||||||||||
|
Net income attributable to Actions Semiconductor Co.,Ltd.
|
2,649 | 1,851 | 3,167 | 536 | ||||||||||||
|
Net income per share-basic:
|
||||||||||||||||
|
Net income attributable to Actions Semiconductor Co.,Ltd.
|
0.006 | 0.004 | 0.008 | 0.001 | ||||||||||||
|
Net income per share-diluted:
|
||||||||||||||||
|
Net income attributable to Actions Semiconductor Co.,Ltd.
|
0.006 | 0.004 | 0.007 | 0.001 | ||||||||||||
|
Basic (per ADS)
|
0.038 | 0.026 | 0.045 | 0.007 | ||||||||||||
|
Diluted (per ADS)
|
0.037 | 0.025 | 0.044 | 0.007 | ||||||||||||
|
Weighted-average shares used in computation:
|
||||||||||||||||
|
Basic
|
417,128,804 | 435,141,252 | 418,556,198 | 441,018,361 | ||||||||||||
|
Diluted
|
430,868,090 | 450,202,980 | 436,020,121 | 457,882,992 | ||||||||||||
|
Weighted-average ADS used in computation :
|
||||||||||||||||
|
Basic
|
69,521,467 | 72,523,542 | 69,759,366 | 73,503,060 | ||||||||||||
|
Diluted
|
71,811,348 | 75,033,830 | 72,670,020 | 76,313,832 | ||||||||||||
|
Note: Stock compensation recorded in each
|
||||||||||||||||
|
expense classification above is as follows:
|
||||||||||||||||
|
Research and development
|
10 | (127 | ) | 974 | 1,226 | |||||||||||
|
General and administrative
|
(10 | ) | (32 | ) | 254 | 468 | ||||||||||
|
Selling and marketing
|
- | (8 | ) | 49 | 71 | |||||||||||
|
Cost of revenues
|
1 | - | 17 | - | ||||||||||||
|
ACTIONS SEMICONDUCTOR CO., LTD.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(in thousands of U.S. dollars)
|
|
Three months ended
|
Nine months ended
|
Nine months ended
|
||||||||||
|
September 30,
|
September 30,
|
September 30,
|
||||||||||
|
2011
|
2011
|
2010
|
||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||
|
Operating activities:
|
||||||||||||
|
Net income
|
2,658 | 3,172 | 532 | |||||||||
|
Adjustments to reconcile net income to net cash provided by
|
||||||||||||
|
Operating activities:
|
||||||||||||
|
Depreciation of property, plant and equipment
|
613 | 1,516 | 1,386 | |||||||||
|
Amortization of land use right
|
9 | 27 | 25 | |||||||||
|
Amortization of allowance for doubtful accounts receivable
|
- | - | (102 | ) | ||||||||
|
Amortization of acquired intangible assets
|
431 | 1,209 | 1,429 | |||||||||
|
Utilization of subsidy from local authorities of Beijing and Zhuhai, the People's Republic of China ("PRC")
|
(472 | ) | (995 | ) | (225 | ) | ||||||
|
Write down of inventories
|
65 | 232 | - | |||||||||
|
(Gain) loss on disposal of property, plant and equipment
|
(4 | ) | 3 | 54 | ||||||||
|
Loss on disposal of intangible assets
|
2 | 4 | - | |||||||||
|
Impairment loss recognised in respect of goodwill
|
420 | 420 | - | |||||||||
|
Impairment loss recognised in respect of Intangible assets
|
468 | 468 | - | |||||||||
|
Investment income from an other investment
|
(268 | ) | (268 | ) | - | |||||||
|
Gain on disposal of other investment
|
- | (195 | ) | (137 | ) | |||||||
|
Equity in net (income) loss of equity method investees
|
(82 | ) | 777 | 425 | ||||||||
|
Fair value change in an equity method investee
|
- | - | (494 | ) | ||||||||
|
Equity compensation
|
1 | 1,294 | 1,765 | |||||||||
|
Fair value change in trading securities
|
42 | 40 | (12 | ) | ||||||||
|
Deferred taxes
|
49 | 414 | 374 | |||||||||
|
Proceeds from disposal of trading securities
|
- | - | 5 | |||||||||
|
Purchase of trading securities
|
- | - | (470 | ) | ||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
|
Accounts receivable
|
(763 | ) | (694 | ) | (169 | ) | ||||||
|
Amount due from a related party
|
(9 | ) | 238 | (147 | ) | |||||||
|
Notes receivable
|
- | - | (60 | ) | ||||||||
|
Inventories
|
(230 | ) | (3,528 | ) | (733 | ) | ||||||
|
Amount due from an equity method investee
|
13 | 30 | 200 | |||||||||
|
Prepaid expenses and other current assets
|
760 | 527 | (921 | ) | ||||||||
|
Accounts payable
|
517 | 4,445 | 2,882 | |||||||||
|
Accrued expenses and other current liabilities
|
84 | 3,969 | (2,840 | ) | ||||||||
|
Income tax receivable
|
- | - | (88 | ) | ||||||||
|
Income tax payable
|
353 | 308 | (127 | ) | ||||||||
|
Deposit paid for acquisition of land use right
|
- | - | (901 | ) | ||||||||
|
Rental deposit paid
|
- | (8 | ) | (3 | ) | |||||||
|
Net cash provided by operating activities
|
4,657 | 13,405 | 1,648 | |||||||||
|
Investing activities:
|
||||||||||||
|
Investment in an equity method investees
|
- | (9,676 | ) | (5,006 | ) | |||||||
|
Investment income from an other investment
|
268 | 268 | - | |||||||||
|
Proceeds from the disposal of other investments
|
- | 195 | 1,251 | |||||||||
|
Purchase of other investments
|
- | (13,727 | ) | - | ||||||||
|
Proceeds from redemption of marketable securities
|
45,652 | 276,331 | 60,258 | |||||||||
|
Purchase of marketable securities
|
(9,260 | ) | (234,906 | ) | (77,713 | ) | ||||||
|
Proceeds from disposal of property, plant and equipment
|
33 | 34 | - | |||||||||
|
Purchase of property, plant and equipment
|
(1,570 | ) | (12,638 | ) | (4,635 | ) | ||||||
|
Purchase of intangible assets
|
(155 | ) | (1,309 | ) | (1,577 | ) | ||||||
|
Deposit paid for acquisition of intangible assets
|
- | - | (1,976 | ) | ||||||||
|
Decrease in restricted cash
|
36 | - | - | |||||||||
|
Decrease in time deposits
|
- | 34 | 30 | |||||||||
|
Acquisition of a subsidiary, net of cash and cash equivalent acquired
|
- | - | (937 | ) | ||||||||
|
Disposal of a subsidiary, net of cash and cash equivalent disposed
|
- | - | (10,110 | ) | ||||||||
|
Net cash provided by (used in) investing activities
|
35,004 | 4,606 | (40,415 | ) | ||||||||
|
Financing activities:
|
||||||||||||
|
Proceeds from short-term bank loans
|
- | 12,000 | - | |||||||||
|
Repayment of amount due from a former subsidiary
|
- | - | 11,020 | |||||||||
|
Advance subsidy from local authorities of Shenzhen and Zhuhai, the PRC
|
- | 16 | 79 | |||||||||
|
Issuance of ordinary shares for share option plan
|
88 | 464 | 171 | |||||||||
|
Repurchase of ordinary shares
|
(364 | ) | (5,065 | ) | (7,042 | ) | ||||||
|
Net cash (used in) provided by financing activities
|
(276 | ) | 7,415 | 4,228 | ||||||||
|
Net increase (decrease) in cash and cash equivalents
|
39,385 | 25,426 | (34,539 | ) | ||||||||
|
Cash and cash equivalents at the beginning of the period
|
30,719 | 42,872 | 87,706 | |||||||||
|
Effect of exchange rate changes on cash
|
549 | 2,355 | 752 | |||||||||
|
Cash and cash equivalents at the end of the period
|
70,653 | 70,653 | 53,919 | |||||||||